Exceeds high end of guidance across all FY25 metrics

Delivers FY25 Subscription Revenue growth of 20%year-over-year on a constant currency basis

Achieves FY25 GAAP Operating Margin of 11% and Non-GAAP Operating Margin of 29%

WALTHAM, Mass., May 14, 2025--(BUSINESS WIRE)--Dynatrace (NYSE: DT), the leading AI-powered observability platform, today announced financial results for the fourth quarter and full year ended March 31, 2025.

"Dynatrace delivered a strong finish to fiscal 2025. Our fourth quarter results exceeded guidance on all of our key operating metrics, fueled by broad consumption growth across the platform," said Rick McConnell, Chief Executive Officer of Dynatrace. "The world continues to shift to cloud and AI-native software deployments. Purpose-built for this environment, Dynatrace’s AI-powered observability platform provides customers not only with rich technical analytics but also valuable business insights. We remain focused on delivering extraordinary customer value, generating strong profitability and free cash flow, and investing thoughtfully in strategic priorities to capture the substantial opportunities we see ahead."

All growth rates are compared to the fourth quarter and full year fiscal 2024 ended March 31, 2024 unless otherwise noted.

Fourth Quarter Fiscal 2025 Financial Highlights:

Total ARR of $1,734 million, an increase of 15%, or 17% on a constant currency basis Total Revenue of $445 million, an increase of 17%, or 19% on a constant currency basis Subscription Revenue of $424 million, an increase of 18%, or 20% on a constant currency basis GAAP Income from Operations of $43 million and Non-GAAP Income from Operations of $118 million GAAP EPS of $0.13 and non-GAAP EPS of $0.33, on a dilutive basis

Full Year Fiscal 2025 Financial Highlights:

Total Revenue of $1,699 million, an increase of 19%, or 20% on a constant currency basis Subscription Revenue of $1,622 million, an increase of 19%, or 20% on a constant currency basis GAAP Income from Operations of $179 million and Non-GAAP Income from Operations of $494 million GAAP EPS of $1.591 and non-GAAP EPS of $1.39, on a dilutive basis GAAP Operating Cash Flow of $459 million and Free Cash Flow of $431 million

Business Highlights:

Go-to-market traction: Dynatrace closed 15 deals greater than $1 million in annual contract value (ACV) in the quarter, fourteen of which were in collaboration with partners. Dynatrace Platform Subscription (DPS) licensing models continue to gain traction with over 40% of our customer base and more than 60% of our ARR leveraging this flexible, scalable, and transparent subscription approach. Consumption growth rates across the Dynatrace platform continued to outpace revenue growth, with consumption growth rates for DPS customers growing twice the rate of SKU-based customers.

Story Continues

Partner evolution: Dynatrace signed a new strategic collaboration agreement with Amazon Web Services (AWS) to optimize the digital enterprise to provide joint customers with elevated business insights and accelerated time to outcomes. In addition, we announced early access for joint Google Cloud customers to our latest platform innovations, powered by Grail™ enabling customers to benefit from the combined power of the Dynatrace platform with Google Cloud's cutting-edge infrastructure and AI capabilities.

Industry and customer recognition: Dynatrace was named a Leader in The Forrester Wave™: AIOps Platforms, Q2 2025 report2 with the highest score in the Current Offering category. Dynatrace was also named a Leader and Outperformer in the 2025 GigaOm Radar Report for Cloud Observability, highlighting the company’s industry leadership and proven ability to help customers turn complex data into an asset by leveraging its AI-powered observability platform. In addition, Dynatrace has been named a Customers’ Choice in the 2024 Gartner Peer Insights Voice of the Customer for Observability Platforms report.3

Share Repurchase Program

During the fourth quarter, Dynatrace spent $43 million to repurchase 787,000 shares at an average price of $53.99 under its $500 million share repurchase program. From the inception of the program in May 2024 through March 31, 2025, Dynatrace has repurchased 3.4 million shares for $173 million at an average price of $50.06.

_________________________
1 During fiscal 2025, Dynatrace completed an intra-entity asset transfer of the global economic rights of intellectual property (IP) from a wholly-owned U.S. subsidiary to a wholly-owned Swiss subsidiary, more closely aligning IP rights with business operations. The transfer generated an income tax benefit of $320.9 million, or $1.06 per share on a dilutive basis.

2 Forrester does not endorse any company, product, brand, or service included in its research publications and does not advise any person to select the products or services of any company or brand based on the ratings included in such publications. Information is based on the best available resources. Opinions reflect judgment at the time and are subject to change. For more information, read about Forrester’s objectivity here.

3 Gartner, Peer Insights Voice of the Customer for Observability Platforms, By Peer Contributors, 24 December 2024.

GARTNER is a registered trademark and service mark of Gartner, Inc. and/or its affiliates in the U.S. and internationally, PEER INSIGHTS is a registered trademark of Gartner, Inc. and/or its affiliates and are used herein with permission. All rights reserved.

Gartner Peer Insights content consists of the opinions of individual end users based on their own experiences, and should not be construed as statements of fact, nor do they represent the views of Gartner or its affiliates. Gartner does not endorse any vendor, product or service depicted in this content nor makes any warranties, expressed or implied, with respect to this content, about its accuracy or completeness, including any warranties of merchantability or fitness for a particular purpose.

The Gartner content described herein (the "Gartner Content") represents research opinion or viewpoints published, as part of a syndicated subscription service, by Gartner, Inc. ("Gartner"), and is not a representation of fact. Gartner Content speaks as of its original publication date (and not as of the date of this Earnings Press Release), and the opinions expressed in the Gartner Content are subject to change without notice.

Fourth Quarter 2025 Financial Highlights

(Unaudited – In thousands, except per share data)  Three Months Ended March 31, 2025    2024  Annual recurring revenue (ARR):  Total ARR $ 1,734,164   $ 1,503,819  Year-over-Year Increase  15 %  Year-over-Year Increase - constant currency (*)  17 %   Revenue:  Total revenue $ 445,165   $ 380,848  Year-over-Year Increase  17 %  Year-over-Year Increase - constant currency (*)  19 %   Subscription revenue $ 423,570   $ 360,109  Year-over-Year Increase  18 %  Year-over-Year Increase - constant currency (*)  20 %   GAAP Financial Measures:  GAAP income from operations $ 42,914   $ 23,123  GAAP operating margin  10 %   6 %  GAAP net income $ 39,304   $ 37,944   GAAP net income per share - diluted $ 0.13   $ 0.13   GAAP shares outstanding - diluted  304,354    300,867   Net cash provided by operating activities $ 162,790   $ 131,672  Net cash provided by operating activities as a percent of revenue  37 %   35 %  Non-GAAP Financial Measures (*):  Non-GAAP income from operations $ 117,887   $ 95,093  Non-GAAP operating margin  26 %   25 %  Non-GAAP net income $ 99,047   $ 89,401   Non-GAAP net income per share - diluted $ 0.33   $ 0.30   Non-GAAP shares outstanding - diluted  304,354    300,867   Free Cash Flow $ 145,528   $ 121,262  Free Cash Flow margin  33 %   32 %

Full Year 2025 Financial Highlights

(Unaudited – In thousands, except per share data)  Year Ended March 31, 2025    2024  Revenue:  Total revenue $ 1,698,683   $ 1,430,530  Year-over-Year Increase  19 %  Year-over-Year Increase - constant currency (*)  20 %   Subscription revenue $ 1,622,163   $ 1,359,354  Year-over-Year Increase  19 %  Year-over-Year Increase - constant currency (*)  20 %   GAAP Financial Measures:  GAAP income from operations $ 179,433   $ 128,400  GAAP operating margin  11 %   9 %  GAAP net income (**) $ 483,684   $ 154,632   GAAP net income per share - diluted (**) $ 1.59   $ 0.52   GAAP shares outstanding - diluted  303,602    299,280   Net cash provided by operating activities $ 459,419   $ 378,109  Net cash provided by operating activities as a percent of revenue  27 %   26 %  Non-GAAP Financial Measures (*):  Non-GAAP income from operations $ 493,540   $ 398,239  Non-GAAP operating margin  29 %   28 %  Non-GAAP net income $ 422,313   $ 358,117   Non-GAAP net income per share - diluted $ 1.39   $ 1.20   Non-GAAP shares outstanding - diluted  303,602    299,280   Free Cash Flow  430,617    346,382  Free Cash Flow margin  25 %   24 %  * For additional information, please see the "Non-GAAP Financial Measures" and "Definitions - Non-GAAP and Other Metrics" sections of this press release.

** For additional information, please see note 1 of this press release.

Financial Outlook

Based on information available as of May 14, 2025, Dynatrace is issuing guidance for the first quarter and full year fiscal 2026 in the table below. This guidance is based on foreign exchange spot rates as of May 12, 2025. The total foreign exchange tailwind for fiscal 2026 is expected to be approximately $20 million on ARR and $17 million on revenue. This guidance also excludes the impact of any share repurchases during fiscal 2026.

Growth rates for ARR, Total revenue, and Subscription revenue are presented in constant currency to provide better visibility into the underlying growth of the business.

All growth rates are compared to the first quarter and full year of fiscal 2025 ended March 31, 2025 unless otherwise noted.

(In millions, except per share data) First Quarter

Fiscal 2026  Full Year

Fiscal 2026* ARR -  $1,975 - $1,990 As reported -  14% - 15% Constant currency -  13% - 14% Total revenue $465 - $470  $1,950 - $1,965 As reported 17% - 18%  15% - 16% Constant currency 16% - 17%  14% - 15% Subscription revenue $445 - $450  $1,865 - $1,880 As reported 17% - 18%  15% - 16% Constant currency 16% - 17%  14% - 15% Non-GAAP income from operations $130 - $135  $560 - $570 Non-GAAP operating margin 28% - 28.5%  29% Non-GAAP net income $111 - $116  $481 - $494 Non-GAAP net income per diluted share $0.37 - $0.38  $1.56 - $1.59 Diluted weighted average shares outstanding 304 - 305  309 - 310 Free cash flow -  $505 - $515 Free cash flow margin -  26% *Guidance growth rates rounded to the nearest percentage point.

Conference Call and Webcast Information

Dynatrace will host a conference call and live webcast to discuss its results and business outlook at 8:00 a.m. Eastern Time today, May 14, 2025. To access the conference call from the U.S. and Canada, dial (866) 405-1247, or internationally, dial (201) 689-8045 with event confirmation #: 13753227. The call will also be available live via webcast on the company’s website, ir.dynatrace.com.

An audio replay of the call will also be available until 11:59 p.m. Eastern Time on August 12, 2025 by dialing (877) 660-6853 from the U.S. or Canada, or for international callers by dialing (201) 612-7415 and entering event confirmation #: 13753227. In addition, an archived webcast will be available at ir.dynatrace.com.

We announce material financial information to our investors using our Investor Relations website, press releases, SEC filings and public conference calls and webcasts. We also use these channels to disclose information about the company, our planned financial and other announcements, attendance at upcoming investor and industry conferences, and for complying with our disclosure obligations under Regulation FD.

Non-GAAP Financial Measures & Key Metrics

In addition to disclosing financial measures prepared in accordance with GAAP, this press release and the accompanying tables contain certain non-GAAP financial measures as defined by Regulation G, including non-GAAP income from operations, non-GAAP operating margin, non-GAAP net income, non-GAAP net income per diluted share, and free cash flow. We also use or discuss non-GAAP financial measures in conference calls, slide presentations and webcasts.

We use these non-GAAP financial measures for financial and operational decision-making purposes, and as a means to evaluate period-to-period comparisons and liquidity. We believe that these non-GAAP financial measures provide useful information about our operating results, enhance the overall understanding of past financial performance and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making.

The presentation of the non-GAAP financial measures is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. Our non-GAAP financial measures may not provide information that is directly comparable to similarly titled metrics provided by other companies.

Non-GAAP financial measures are defined in this press release and the tables included in this press release include reconciliations of historical non-GAAP financial measures to their most directly comparable GAAP measures.

We also include non-GAAP financial measures in our financial outlook included in this press release. Reconciliations of forward-looking non-GAAP income from operations, non-GAAP net income, non-GAAP net income per diluted share, and free cash flow guidance to the most directly comparable GAAP measures are not available without unreasonable efforts due to the high variability, complexity, and low visibility with respect to the charges excluded from these non-GAAP measures; in particular, the measures and effects of share-based compensation expense, employer taxes and tax deductions specific to equity compensation awards that are directly impacted by future hiring, turnover and retention needs, as well as unpredictable fluctuations in our stock price. We expect the variability of the above charges to have a significant, and potentially unpredictable, impact on our future GAAP financial results.

Definitions - Non-GAAP and Other Metrics

Annual Recurring Revenue (ARR) is defined as the daily revenue of all subscription agreements that are actively generating revenue as of the last day of the reporting period multiplied by 365. We exclude from our calculation of ARR any revenues derived from month-to-month agreements and/or product usage overage billings.

Constant Currency amounts for ARR, Total Revenue and Subscription Revenue are presented to provide a framework for assessing how our underlying businesses performed excluding the effect of foreign exchange rate fluctuations. To present this information, current and comparative prior period results for entities reporting in currencies other than United States dollars are converted into United States dollars using the average exchange rates from the comparative period rather than the actual exchange rates in effect during the respective periods. All growth comparisons relate to the corresponding period in the last fiscal year.

Non-GAAP Income from Operations is defined as GAAP income from operations adjusted for the following items: share-based compensation; employer payroll taxes on employee stock transactions; amortization of intangibles; transaction, restructuring and other non-recurring or unusual items that may arise from time to time. The related margin is non-GAAP income from operations expressed as a percentage of total revenue.

Non-GAAP Net Income is defined as GAAP net income adjusted for the following items: income tax expense/benefit; non-GAAP effective cash taxes; net interest expense and income; net cash received from and paid for interest; share-based compensation; employer payroll taxes on employee stock transactions, amortization of intangibles; gains and losses on currency translation; and transaction, restructuring and other non-recurring or unusual items that may arise from time to time. Non-GAAP net income per diluted share is calculated as non-GAAP net income divided by the diluted weighted average shares outstanding used to compute GAAP net income per diluted share.

Free Cash Flow is defined as the net cash provided by or used in operating activities less capital expenditures, reflected as purchase of property and equipment and capitalized software additions in our financial statements. The related margin is free cash flow expressed as a percentage of total revenue.

About Dynatrace

Dynatrace (NYSE: DT) is advancing observability for today’s digital businesses, helping to transform the complexity of modern digital ecosystems into powerful business assets. By leveraging AI-powered insights, Dynatrace enables organizations to analyze, automate, and innovate faster to drive their business forward. To learn more about Dynatrace, visit www.dynatrace.com, visit our blog and follow us on LinkedIn and X @dynatrace.

Cautionary Language Concerning Forward-Looking Statements

This press release includes certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding the benefits that we believe organizations receive from using Dynatrace, our focus on delivering extraordinary customer value, generating strong profitability and free cash flow, and investing thoughtfully in strategic priorities to capture the substantial opportunities we see ahead, and our financial and business outlook, including our financial guidance for the first quarter and full year of fiscal 2026. These forward-looking statements include, but are not limited to, plans, objectives, expectations and intentions and other statements contained in this press release that are not historical facts and statements identified by words such as "will," "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates" or words of similar meaning. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation, our ability to maintain our revenue growth rates in future periods; market adoption of our product offerings; continued demand for, and spending on, our solutions; our ability to innovate and develop solutions that meet customer needs, including through Davis AI; the ability of our platform and solutions to effectively interoperate with customers’ IT infrastructures; our ability to acquire new customers and retain and expand our relationships with existing customers; our ability to expand our sales and marketing capabilities; our ability to compete; our ability to maintain successful relationships with partners; security breaches, other security incidents and any real or perceived errors, failures, defects or vulnerabilities in our solutions; our ability to protect our intellectual property; our ability to hire and retain necessary qualified employees to grow our business and expand our operations; our ability to successfully complete acquisitions and to integrate newly acquired businesses and offerings; the effect on our business of the macroeconomic environment, associated global economic conditions and geopolitical disruption; and other risks set forth under the caption "Risk Factors" in our Annual Report on Form 10-K, subsequent Quarterly Reports on Form 10-Q, and our other SEC filings. We assume no obligation to update any forward-looking statements contained in this document as a result of new information, future events or otherwise.

DYNATRACE, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)  Three Months Ended March 31,  Twelve Months Ended March 31, 2025    2024    2025    2024  (unaudited)  Revenue:  Subscription $ 423,570   $ 360,109   $ 1,622,163   $ 1,359,354  Service  21,595    20,739    76,520    71,176  Total revenue  445,165    380,848    1,698,683    1,430,530  Cost of revenue:  Cost of subscription  63,265    50,181    233,299    184,765  Cost of service  21,095    17,462    73,631    65,423  Amortization of acquired technology  734    4,230    13,262    16,265  Total cost of revenue  85,094    71,873    320,192    266,453  Gross profit  360,071    308,975    1,378,491    1,164,077   Operating expenses:  Research and development  103,285    84,271    384,572    304,739  Sales and marketing  161,797    148,788    605,599    534,233  General and administrative  52,062    47,338    195,347    174,412  Amortization of other intangibles  13    5,455    13,540    22,293  Total operating expenses  317,157    285,852    1,199,058    1,035,677  Income from operations  42,914    23,123    179,433    128,400  Interest income, net  10,930    11,024    48,281    37,284  Other income (expense), net  1,860    (4,045 )   (4,285 )   (10,769 ) Income before income taxes  55,704    30,102    223,429    154,915  Income tax (expense) benefit  (16,400 )   7,842    260,255    (283 ) Net income $ 39,304   $ 37,944   $ 483,684   $ 154,632  Net income per share:  Basic $ 0.13   $ 0.13   $ 1.62   $ 0.53  Diluted $ 0.13   $ 0.13   $ 1.59   $ 0.52  Weighted average shares outstanding:  Basic  299,441    296,264    298,384    294,051  Diluted  304,354    300,867    303,602    299,280

SHARE-BASED COMPENSATION  Three Months Ended March 31,  Twelve Months Ended March 31, 2025   2024   2025   2024 (unaudited)  Cost of revenue $ 9,659  $ 6,962  $ 36,924  $ 26,622 Research and development  26,097   19,424   100,866   69,543 Sales and marketing  19,855   16,939   77,336   65,762 General and administrative  14,593   12,273   56,577   46,969 Total share-based compensation expense $ 70,204  $ 55,598  $ 271,703  $ 208,896

DYNATRACE, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)  March 31, 2025    2024  Assets  Current assets:  Cash and cash equivalents $ 1,017,039   $ 778,983  Short-term investments  96,189    57,891  Accounts receivable, net  624,437    602,739  Deferred commissions, current  109,895    98,935  Prepaid expenses and other current assets  83,901    66,749  Total current assets  1,931,461    1,605,297  Long-term investments  51,648    46,350  Property and equipment, net  61,522    53,325  Operating lease right-of-use asset, net  67,479    61,390  Goodwill  1,336,435    1,335,494  Intangible assets, net  25,534    50,995  Deferred tax assets, net  529,550    138,836  Deferred commissions, non-current  95,297    93,310  Other assets  40,752    24,782  Total assets $ 4,139,678   $ 3,409,779   Liabilities and shareholders' equity  Current liabilities:  Accounts payable $ 27,286   $ 21,410  Accrued expenses, current  252,503    233,675  Deferred revenue, current  1,087,518    987,953  Operating lease liabilities, current  13,979    15,513  Total current liabilities  1,381,286    1,258,551  Deferred revenue, non-current  50,989    62,308  Accrued expenses, non-current  24,452    18,404  Operating lease liabilities, non-current  61,384    54,013  Deferred tax liabilities  419    1,013  Total liabilities  1,518,530    1,394,289  Shareholders' equity:  Common shares, $0.001 par value, 600,000,000 shares authorized, 299,813,048 and 296,962,547 shares issued and outstanding at March 31, 2025 and 2024, respectively  300    297  Additional paid-in capital  2,370,563    2,249,349  Retained earnings (accumulated deficit)  284,927    (198,757 ) Accumulated other comprehensive loss  (34,642 )   (35,399 ) Total shareholders' equity  2,621,148    2,015,490  Total liabilities and shareholders' equity $ 4,139,678   $ 3,409,779

DYNATRACE, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)  Year Ended March 31, 2025    2024  Cash flows from operating activities:  Net income $ 483,684   $ 154,632  Adjustments to reconcile net income to cash provided by operations:  Depreciation  19,236    15,499  Amortization  28,868    39,441  Share-based compensation  271,703    208,896  Deferred income taxes  (392,942 )   (59,915 ) Other  2,035    11,216  Net change in operating assets and liabilities:  Accounts receivable  (24,026 )   (161,888 ) Deferred commissions  (14,648 )   (23,520 ) Prepaid expenses and other assets  (36,593 )   (47,401 ) Accounts payable and accrued expenses  31,534    37,896  Operating leases, net  (231 )   1,026  Deferred revenue  90,799    202,227  Net cash provided by operating activities  459,419    378,109   Cash flows from investing activities:  Purchase of property and equipment  (26,106 )   (26,459 ) Capitalized software additions  (2,696 )   (5,268 ) Acquisition of businesses, net of cash acquired  (100 )   (57,111 ) Purchases of investments  (145,555 )   (104,210 ) Sales and maturities of investments  105,142    —  Net cash used in investing activities  (69,315 )   (193,048 )  Cash flows from financing activities:  Payments of deferred consideration related to capitalized software additions  (2,208 )   —  Proceeds from employee stock purchase plan  21,159    19,472  Proceeds from exercise of stock options  20,995    31,191  Repurchases of common stock  (172,618 )   —  Taxes paid related to net share settlement of equity awards  (18,958 )   —  Net cash (used in) provided by financing activities  (151,630 )   50,663   Effect of exchange rates on cash and cash equivalents  (418 )   (12,089 )  Net increase in cash and cash equivalents  238,056    223,635   Cash and cash equivalents, beginning of year  778,983    555,348  Cash and cash equivalents, end of year $ 1,017,039   $ 778,983

DYNATRACE, INC.

GAAP to Non-GAAP Reconciliations

(Unaudited - In thousands)  Three Months Ended March 31, 2025 GAAP  Share-based compensation  Employer payroll taxes on employee stock transactions  Amortization of intangibles  Restructuring & other  Non-GAAP Non-GAAP income from operations: Cost of revenue $ 85,094   $ (9,659 )  $ (661 )  $ (734 )  $ —   $ 74,040  Gross profit  360,071    9,659    661    734    —    371,125  Gross margin  81 %           83 % Research and development  103,285    (26,097 )   (1,637 )   —    —    75,551  Sales and marketing  161,797    (19,855 )   (1,197 )   —    (52 )   140,693  General and administrative  52,062    (14,593 )   (475 )   —    —    36,994  Amortization of other intangibles  13    —    —    (13 )   —    —  Income from operations $ 42,914   $ 70,204   $ 3,970   $ 747   $ 52   $ 117,887  Operating margin  10 %           26 %

Three Months Ended March 31, 2024 GAAP  Share-based compensation  Employer payroll taxes on employee stock transactions  Amortization of intangibles  Restructuring & other  Non-GAAP Non-GAAP income from operations: Cost of revenue $ 71,873   $ (6,962 )  $ (542 )  $ (4,230 )  $ —   $ 60,139  Gross profit  308,975    6,962    542    4,230    —    320,709  Gross margin  81 %           84 % Research and development  84,271    (19,424 )   (1,055 )   —    (26 )   63,766  Sales and marketing  148,788    (16,939 )   (1,626 )   —    (615 )   129,608  General and administrative  47,338    (12,273 )   (392 )   —    (2,431 )   32,242  Amortization of other intangibles  5,455    —    —    (5,455 )   —    —  Income from operations $ 23,123   $ 55,598   $ 3,615   $ 9,685   $ 3,072   $ 95,093  Operating margin  6 %           25 %

DYNATRACE, INC.

GAAP to Non-GAAP Reconciliations

(Unaudited - In thousands, except per share data)  Three Months Ended March 31, 2025    2024  Non-GAAP net income:  Net income $ 39,304   $ 37,944  Income tax expense (benefit)  16,400    (7,842 ) Non-GAAP effective cash tax  (29,616 )   (16,618 ) Interest income, net  (10,930 )   (11,024 ) Cash received from interest, net  10,776    10,926  Share-based compensation  70,204    55,598  Employer payroll taxes on employee stock transactions  3,970    3,615  Amortization of intangibles  747    9,685  Transaction, restructuring, and other  52    3,072  (Gain) loss on currency translation  (1,860 )   4,045  Non-GAAP net income $ 99,047   $ 89,401   Share count:  Weighted-average shares outstanding - basic  299,441    296,264  Weighted-average shares outstanding - diluted  304,354    300,867   Shares used in non-GAAP per share calculations:  Weighted-average shares outstanding - basic  299,441    296,264  Weighted-average shares outstanding - diluted  304,354    300,867   Non-GAAP net income per share:  Net income per share - basic $ 0.13   $ 0.13  Net income per share - diluted $ 0.13   $ 0.13  Non-GAAP net income per share - basic $ 0.33   $ 0.30  Non-GAAP net income per share - diluted $ 0.33   $ 0.30

Three Months Ended March 31, 2025    2024  Free Cash Flow:  Net cash provided by operating activities $ 162,790   $ 131,672  Purchase of property and equipment  (14,566 )   (9,797 ) Capitalized software additions  (2,696 )   (613 ) Free Cash Flow $ 145,528   $ 121,262

DYNATRACE, INC.

GAAP to Non-GAAP Reconciliations

(Unaudited - In thousands)  Year Ended March 31, 2025 GAAP  Share-based compensation  Employer payroll taxes on employee stock transactions  Amortization of intangibles  Restructuring & other  Non-GAAP Non-GAAP income from operations: Cost of revenue $ 320,192   $ (36,924 )  $ (2,447 )  $ (13,262 )  $ —   $ 267,559  Gross profit  1,378,491    36,924    2,447    13,262    —    1,431,124  Gross margin  81 %           84 % Research and development  384,572    (100,866 )   (7,121 )   —    (3 )   276,582  Sales and marketing  605,599    (77,336 )   (4,186 )   —    (158 )   523,919  General and administrative  195,347    (56,577 )   (1,690 )   —    3    137,083  Amortization of other intangibles  13,540    —    —    (13,540 )   —    —  Income from operations $ 179,433   $ 271,703   $ 15,444   $ 26,802   $ 158   $ 493,540  Operating margin  11 %           29 %

Year Ended March 31, 2024 GAAP  Share-based compensation  Employer payroll taxes on employee stock transactions  Amortization of intangibles  Restructuring & other  Non-GAAP Non-GAAP income from operations: Cost of revenue $ 266,453   $ (26,622 )  $ (2,058 )  $ (16,265 )  $ —   $ 221,508  Gross profit  1,164,077    26,622    2,058    16,265    —    1,209,022  Gross margin  81 %           85 % Research and development  304,739    (69,543 )   (5,446 )   —    (26 )   229,724  Sales and marketing  534,233    (65,762 )   (4,967 )   —    (216 )   463,288  General and administrative  174,412    (46,969 )   (1,517 )   —    (8,155 )   117,771  Amortization of other intangibles  22,293    —    —    (22,293 )   —    —  Income from operations $ 128,400   $ 208,896   $ 13,988   $ 38,558   $ 8,397   $ 398,239  Operating margin  9 %           28 %

DYNATRACE, INC.

GAAP to Non-GAAP Reconciliations

(Unaudited - In thousands, except per share data)  Year Ended March 31, 2025    2024  Non-GAAP net income:  Net income $ 483,684   $ 154,632  Income tax (benefit) expense  (260,255 )   283  Non-GAAP effective cash tax  (118,154 )   (75,604 ) Interest income, net  (48,281 )   (37,284 ) Cash received from interest, net  46,927    35,482  Share-based compensation  271,703    208,896  Employer payroll taxes on employee stock transactions  15,444    13,988  Amortization of intangibles  26,802    38,558  Transaction, restructuring, and other  158    8,397  Loss on currency translation  4,285    10,769  Non-GAAP net income $ 422,313   $ 358,117   Share count:  Weighted-average shares outstanding - basic  298,384    294,051  Weighted-average shares outstanding - diluted  303,602    299,280   Shares used in non-GAAP per share calculations:  Weighted-average shares outstanding - basic  298,384    294,051  Weighted-average shares outstanding - diluted  303,602    299,280   Non-GAAP net income per share:  Net income per share - basic $ 1.62   $ 0.53  Net income per share - diluted $ 1.59   $ 0.52  Non-GAAP net income per share - basic $ 1.42   $ 1.22  Non-GAAP net income per share - diluted $ 1.39   $ 1.20

Year Ended March 31, 2025    2024  Free Cash Flow:  Net cash provided by operating activities $ 459,419   $ 378,109  Purchase of property and equipment  (26,106 )   (26,459 ) Capitalized software additions  (2,696 )   (5,268 ) Free Cash Flow  430,617    346,382

View source version on businesswire.com: https://www.businesswire.com/news/home/20250514929125/en/

Contacts

Investor Contact: Noelle Faris
VP, Investor Relations
[email protected] 

Media Relations: Dynatrace PR Team
[email protected]

View Comments